| Revenue | DKK 2,2M | -28% |
| EBITDA | DKK 5,7M | +260% |
| Net profit | DKK 4,1M | +17% |
| Total assets | DKK 103,6M | +0% |
| Equity | DKK 66,5M | +0% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 165 | 258 | 392 | 944 | 902 | 1.356 | 3.588 | 4.644 | 2.916 | 3.651 | 3.108 | 2.241 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -310 | -321 | -1.130 | -1.301 | -1.390 | -1.520 | -1.522 |
| EBITDA | 1.849 | 165 | 258 | 392 | 944 | -1.598 | 1.046 | 5.210 | 35.084 | 2.738 | 3.894 | 1.588 | 5.719 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -16 | -72 | -116 | -51 | -50 | -38 | -0 |
| EBIT | 1.849 | 165 | 258 | 392 | 944 | -1.598 | 1.030 | 5.138 | 34.968 | 2.686 | 3.845 | 1.550 | 5.719 |
| Net financials | 12.198 | -29 | -119 | -290 | -410 | -1.281 | 520 | -401 | 5.799 | 2.499 | 8.883 | 2.445 | -451 |
| Profit before tax | 14.046 | 136 | 140 | 102 | 534 | -2.878 | 1.550 | 4.737 | 40.767 | 5.185 | 12.728 | 3.995 | 5.268 |
| Tax | 267 | 36 | 33 | 22 | 118 | 92 | 128 | 256 | 7.466 | 502 | 790 | 509 | 1.205 |
| Net profit | 13.780 | 100 | 107 | 81 | 416 | -2.970 | 1.421 | 4.481 | 33.301 | 4.683 | 11.938 | 3.487 | 4.063 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.421 | 9.585 | 9.632 | 16.187 | 18.444 | 15.292 | 29.403 | 33.267 | 78.918 | 92.938 | 102.223 | 103.788 | 103.594 |
| Equity | 4.888 | 4.987 | 5.094 | 5.175 | 5.591 | 2.521 | 3.842 | 8.223 | 46.167 | 50.737 | 62.675 | 66.161 | 66.453 |
| Long-term debt | 4.111 | 3.964 | 3.719 | 8.968 | 11.588 | 11.518 | 12.232 | 20.662 | 20.471 | 27.917 | 26.518 | 25.487 | 24.084 |
| Short-term debt | 422 | 615 | 783 | 1.987 | 1.103 | 1.017 | 13.000 | 4.082 | 5.143 | 6.861 | 5.885 | 4.968 | 4.753 |
| Total debt | 4.533 | 4.579 | 4.502 | 10.955 | 12.691 | 12.536 | 25.232 | 24.744 | 25.614 | 34.778 | 32.403 | 30.455 | 28.838 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|